Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $138k initial cash invested.
-5%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$4,066
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,697
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,066
Total Expenses
$4,639
Mortgage P&I
68%
$2,782
Property Taxes
7%
$273
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447